Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.08% first-year return on $89,232 initial cash invested.
-1.08%
Cash On Cash
6.3%
Cap Rate
1.05
DSCR
$4,092
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $4,172 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$4,172
Mortgage P&I
41%
$1,696
Property Taxes
9%
$371
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023